| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 995.00 | 3 995.00 | | 3 995.00 |
AT Other tangible assets | 17 861.00 | 10 303.00 | 7 558.00 | 17 861.00 |
BB Receivables related to investments | 299 276.00 | | 299 276.00 | 299 276.00 |
BH Other financial assets | 5 965.00 | | 5 965.00 | 5 965.00 |
BJ TOTAL (I) | 5 231 185.00 | 14 299.00 | 5 216 887.00 | 5 231 185.00 |
BX Customers and related accounts | 138 305.00 | | 138 305.00 | 138 305.00 |
BZ Other receivables | 92 619.00 | | 92 619.00 | 92 619.00 |
CF Cash and cash equivalents | 174 029.00 | | 174 029.00 | 174 029.00 |
CH Prepaid expenses | 2 681.00 | | 2 681.00 | 2 681.00 |
CJ TOTAL (II) | 407 634.00 | | 407 634.00 | 407 634.00 |
CO Grand total (0 to V) | 5 638 818.00 | 14 298.00 | 5 624 521.00 | 5 638 818.00 |
CU Other investments | 4 904 088.00 | | 4 904 088.00 | 4 904 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 1 340 255.00 | 1 084 824.00 | | 1 340 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 257 300.00 | 255 431.00 | | 257 300.00 |
DK Regulated provisions | 7 351.00 | 12 409.00 | | 7 351.00 |
DL TOTAL (I) | 1 769 906.00 | 1 517 664.00 | | 1 769 906.00 |
DU Loans and Debts from Credit Institutions (3) | 3 332 430.00 | 3 627 155.00 | | 3 332 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 385.00 | 391 866.00 | | 426 385.00 |
DX Trade payables and related accounts | 15 806.00 | 10 693.00 | | 15 806.00 |
DY Tax and social security liabilities | 74 995.00 | 67 892.00 | | 74 995.00 |
DZ Fixed asset liabilities and related accounts | 4 999.00 | 4 999.00 | | 4 999.00 |
EC TOTAL (IV) | 3 854 614.00 | 4 102 605.00 | | 3 854 614.00 |
EE Grand total (I to V) | 5 624 521.00 | 5 620 269.00 | | 5 624 521.00 |
EG Accrued income and payables due within one year | 3 854 614.00 | 917 108.00 | | 3 854 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 453 347.00 | | 453 347.00 | 453 347.00 |
FJ Net sales | 453 347.00 | | 453 347.00 | 453 347.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 453 347.00 | |
FW Other purchases and external expenses | | | 80 345.00 | |
FX Taxes, duties, and similar payments | | | 11 137.00 | |
FY Salaries and Wages | | | 251 054.00 | |
FZ Social Security Contributions | | | 89 223.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 466.00 | |
GF Total Operating Expenses (II) | | | 436 226.00 | |
GG - OPERATING RESULT (I - II) | | | 17 122.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 302 034.00 | |
GP Total financial income (V) | | | 302 034.00 | |
GR Interest and similar expenses | | | 47 568.00 | |
GU Total financial expenses (VI) | | | 47 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 254 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 271 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 28 988.00 | 31 095.00 | | 28 988.00 |
HG Exceptional depreciation and provisions | 3 530.00 | 3 530.00 | | 3 530.00 |
HH Total exceptional expenses (VIII) | 32 518.00 | 34 625.00 | | 32 518.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 518.00 | -34 625.00 | | -32 518.00 |
HK Income tax | -18 231.00 | -17 419.00 | | -18 231.00 |
HL TOTAL REVENUE (I + III + V + VII) | 755 381.00 | 707 058.00 | | 755 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 498 080.00 | 451 627.00 | | 498 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 257 300.00 | 255 431.00 | | 257 300.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 5 235 978.00 | | 3 795.00 | 5 235 978.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 995.00 | | | 3 995.00 |
I3 DECREASES Total Financial Fixed Assets | | 8 588.00 | 5 209 329.00 | |
I4 DECREASES Grand Total | | 8 588.00 | 5 231 185.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 995.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 861.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 861.00 | | | 17 861.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 214 123.00 | | 3 795.00 | 5 214 123.00 |
